1405 Green Ave, Douglas, GA 31535

3 bd · 1 ba · 1,176 sqft · built 1960 · Douglas · SINGLE_FAMILY·source listing ↗

$128,000

rent, three ways

OnePercent model (vv1)$1,745/mo

p10–p90 confidence band

HUD Fair Market Rent · 31535 · 3BR

$1,380/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Coffee

Flood risk indexRelatively Moderate FEMA NRI

Median household income$65,629

Median area rent$813/mo

Median home value$144,700

the verdict

1.36%vs 1.0% target

financing: 20% down · — (FRED, live) · 30yr

$128,000

1.36% · rent $1,745

Intrinsic value · income approach

$230,460

44% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.